Acquisition of Dr. Organic (Tables)

3 Months Ended

Dec. 31, 2015

Acquisition of Dr. Organic

Schedule of allocation of the purchase price

Fair value of consideration:
Cash	$	50,353
Completion loan notes at fair value		28,931
Redeemable non-controlling interest		104,224
Less:
Settlement of payables due to Dr. Organic		(6,032	)
Cash and cash equivalents acquired		(5,342	)
	$	172,134
Allocated to:
Assets:
Accounts receivable	$	7,922
Inventories		22,474
Other current assets		2,045
Property, plant, and equipment		276
Intangibles assets		70,438
Liabilities:
Accounts payable		(7,175	)
Accrued expenses and other current liabilities		(3,059	)
Deferred income taxes		(15,186	)
Net assets acquired		77,735
Goodwill	$	94,399